Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
Net Worth | 90 | | | | |
|
Balance Sheet |
Debtors | | 90 | 90 | 90 | 90 |
Net Assets Liabilities | | 3 350 387 | 4 250 387 | 5 950 387 | |
Total Inventories | | | 5 352 587 | 6 642 877 | 8 444 802 |
Cash Bank In Hand | 0 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 90 | | | | |
|
Capital & Reserves |
Shareholder Funds | 90 | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 1 378 653 | 1 665 307 | 2 124 423 |
Accumulated Amortisation Impairment Intangible Assets | | | 2 340 | 2 753 | 3 166 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 751 981 | 898 779 | 1 068 874 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 370 366 | 162 586 |
Administrative Expenses | | | 10 104 436 | 12 390 862 | 14 171 609 |
Average Number Employees During Period | | 1 | 1 | 1 | 1 |
Bank Borrowings | | | 3 250 000 | 2 972 125 | 2 275 000 |
Bank Borrowings Overdrafts | | 650 000 | 270 833 | 650 000 | 1 344 281 |
Bank Overdrafts | | | | | 694 281 |
Called Up Share Capital Not Paid | | 90 | 90 | 90 | 90 |
Cash Cash Equivalents | | -1 098 764 | 4 358 863 | 1 930 328 | 813 903 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | 111 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | -3 439 675 | | | |
Comprehensive Income Expense | | | 5 479 385 | 6 525 968 | 5 502 108 |
Corporation Tax Payable | | | 888 553 | 518 841 | 1 089 669 |
Corporation Tax Recoverable | | | 374 754 | 616 804 | 616 804 |
Cost Sales | | | 44 860 845 | 52 001 242 | 58 382 113 |
Creditors | | 689 675 | 689 675 | 39 786 | 39 786 |
Current Tax For Period | | | 890 961 | 1 031 302 | 1 563 515 |
Deferred Tax Asset Debtors | | | 94 763 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 191 876 | 465 244 | 71 686 |
Dividends Paid Classified As Financing Activities | | | -1 000 000 | -1 000 000 | -2 000 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -1 000 000 | -2 282 000 |
Dividends Received Classified As Investing Activities | | -800 000 | -1 900 000 | -2 700 000 | -2 000 000 |
Equity Securities Held | | | 1 044 044 | 2 971 963 | 1 849 666 |
Finance Lease Liabilities Present Value Total | | | 853 403 | 644 168 | 593 907 |
Finance Lease Payments Owing Minimum Gross | | | 242 215 | 231 364 | 236 123 |
Finished Goods Goods For Resale | | | 5 331 443 | 6 642 877 | 8 444 802 |
Further Item Creditors Component Total Creditors | | 1 950 000 | 1 050 000 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 191 876 | 465 244 | 213 236 |
Gain Loss On Disposals Intangible Assets | | | -8 792 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -1 119 | -6 336 |
Government Grant Income | | | 402 740 | 52 898 | 154 |
Gross Profit Loss | | | 15 937 596 | 19 567 468 | |
Impairment Loss Reversal On Investments | | | -44 044 | -927 919 | 1 122 297 |
Income Taxes Paid Refund Classified As Operating Activities | | | -680 834 | -1 643 064 | -892 475 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -229 120 | | -100 212 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 413 | 413 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 146 798 | 170 095 |
Intangible Assets | | | 7 981 | 7 568 | 7 155 |
Intangible Assets Gross Cost | | | 10 321 | 10 321 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 49 586 | 130 362 | 18 269 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 30 882 | 65 951 | 56 625 |
Interest Paid Classified As Operating Activities | | | -93 506 | -208 073 | -95 855 |
Interest Payable Similar Charges Finance Costs | | | 93 506 | 208 073 | 95 855 |
Interest Received Classified As Investing Activities | | | | | -4 832 |
Investments | | 5 989 972 | 5 989 972 | 5 990 083 | 5 990 083 |
Investments Fixed Assets | | 5 989 972 | 5 989 972 | 5 990 083 | 5 990 083 |
Investments In Subsidiaries | | 5 989 972 | 5 989 972 | 5 990 083 | 5 990 083 |
Net Cash Generated From Operations | | | 900 000 | 1 049 889 | -3 818 291 |
Net Current Assets Liabilities | | -689 585 | -689 585 | | |
Net Finance Income Costs | | 800 000 | 1 900 000 | 2 700 000 | 2 000 000 |
Operating Profit Loss | | | 6 382 564 | 7 302 668 | |
Other Creditors | | 39 675 | 39 675 | 1 790 832 | 148 832 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 19 | 29 738 |
Other Disposals Property Plant Equipment | | | | 1 138 | 54 675 |
Other Interest Receivable Similar Income Finance Income | | | | | 4 832 |
Other Remaining Borrowings | | 650 000 | 650 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 254 834 | 227 159 | 261 402 |
Percentage Class Share Held In Subsidiary | | | 100 | 55 | 55 |
Prepayments Accrued Income | | | 599 189 | 564 745 | 723 825 |
Profit Loss | | 800 000 | 1 900 000 | 2 700 000 | 2 000 000 |
Profit Loss On Ordinary Activities Before Tax | | | 6 333 102 | 8 022 514 | |
Property Plant Equipment Gross Cost | | | 1 483 573 | 1 853 939 | 2 016 525 |
Social Security Costs | | | 656 086 | 564 641 | 684 923 |
Staff Costs Employee Benefits Expense | | | 5 336 229 | 6 223 698 | 7 334 883 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 314 782 | 685 263 | 756 949 |
Tax Decrease From Utilisation Tax Losses | | | 208 342 | -309 105 | 1 383 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 153 500 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -58 035 | -1 025 737 | -83 792 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 27 052 | 366 906 | 48 373 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 38 786 | 20 637 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 853 717 | 1 496 546 | 1 534 989 |
Total Assets Less Current Liabilities | | 5 300 387 | 5 300 387 | | |
Total Borrowings | | | 920 833 | 650 000 | 1 344 281 |
Total Current Tax Expense Credit | | | 661 841 | 1 031 302 | 1 463 303 |
Trade Creditors Trade Payables | | | 7 652 631 | 7 638 443 | 10 176 611 |
Trade Debtors Trade Receivables | | | 11 709 493 | 12 350 776 | 17 112 985 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 1 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | -1 | |
Turnover Revenue | | | 60 798 441 | 71 583 280 | 80 720 224 |
Wages Salaries | | | 4 425 309 | 5 431 898 | 6 388 558 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 90 | | | | |
Number Shares Allotted | 90 | | | | |
Par Value Share | | | | | |
Share Capital Allotted Called Up Paid | 90 | | | | |